Terraced LU1 3 beds 1 bath

Tavistock Street, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£75,250First Year

Profit From Rental Income

After 5 Years

£31,181

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£42,070

↗ 17%After 5 Years

Return On Investment

97%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£12,240	£12,280	£12,339	£12,400	£12,472	£61,731
Profit Before Tax	£6,960	£7,208	£7,636	£8,074	£8,617	£38,495
Profit After Tax	£5,638	£5,839	£6,185	£6,540	£6,979	£31,181
Change In Property Value	£3,713	£3,768	£8,924	£11,876	£13,789	£42,070
Net Return	£9,350	£9,607	£15,109	£18,416	£20,768	£73,251
Return From Rental Income (%)	7%	8%	8%	9%	9%	41%
Total Net Return (%)	12%	13%	20%	24%	28%	97%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change